Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 6,044,100 | 5,578,900 | 5,019,400 | 4,689,700 | 4,883,600 | 4,868,000 | 4,309,400 | 3,644,700 | 3,595,200 | 3,326,800 | 3,112,500 | 2,936,300 | 2,914,600 | 3,280,600 | 3,003,700 | 2,612,800 | 2,561,019 | 1,756,101 | 1,089,947 | 977,296 | 752,802 |
Revenue Growth | - | 11.15% | 7.03% | -3.97% | 0.32% | 12.96% | 18.24% | 1.38% | 8.07% | 6.89% | 6.00% | 0.74% | -11.16% | 9.22% | 14.96% | 2.02% | 45.84% | 61.12% | 11.53% | 29.82% | |
Cost of Revenue | 1,014,700 | 1,038,500 | 753,100 | 837,000 | 856,500 | 898,700 | 672,200 | 586,800 | 567,800 | 581,500 | 584,100 | 554,200 | 536,800 | 696,200 | 640,700 | 529,300 | 429,504 | 357,298 | 300,062 | 67,886 | 51,445 |
Gross Profit | 5,029,400 | 4,540,400 | 4,266,300 | 3,852,700 | 4,027,100 | 3,969,300 | 3,637,200 | 3,057,900 | 3,027,400 | 2,745,300 | 2,528,400 | 2,382,100 | 2,377,800 | 2,584,400 | 2,363,000 | 2,083,500 | 2,131,515 | 1,398,803 | 789,885 | 909,410 | 701,357 |
Gross Profit Margin | 83.16% | 81.39% | 85.00% | 82.15% | 82.46% | 81.54% | 84.40% | 83.90% | 84.21% | 82.52% | 81.23% | 81.13% | 81.58% | 78.78% | 78.67% | 79.74% | 83.23% | 79.65% | 72.47% | 93.05% | 93.17% |
Research and Development | 182,000 | 0 | 188,600 | 192,600 | 198,500 | 201,500 | 117,200 | 101,600 | 97,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 134,900 | 144,400 | 137,400 | 151,700 | 191,300 | 174,100 | 453,900 | 421,400 | 437,700 | 403,600 | 398,200 | 360,100 | 337,100 | 162,400 | 157,500 | 165,500 | 213,591 | 136,995 | 96,247 | 279,336 | 261,280 |
Total Operating Expenses | 1,246,000 | 1,104,700 | 1,250,400 | 1,207,500 | 1,389,700 | 1,381,500 | 1,029,600 | 745,900 | 824,700 | 756,600 | 760,000 | 745,100 | 685,800 | 422,900 | 532,500 | 489,100 | 544,481 | 322,251 | 169,030 | 344,253 | 314,688 |
Operating Income or Loss | 3,847,600 | 3,435,700 | 3,015,900 | 2,645,200 | 2,637,400 | 2,587,800 | 2,607,600 | 2,312,000 | 2,202,700 | 1,988,700 | 1,768,400 | 1,637,000 | 1,692,000 | 2,021,100 | 1,831,100 | 1,589,100 | 1,582,195 | 1,050,493 | 620,855 | 565,157 | 386,669 |
Operating Margin | 63.60% | 61.58% | 60.08% | 56.40% | 54.01% | 53.16% | 60.51% | 63.43% | 61.27% | 59.78% | 56.82% | 55.75% | 58.05% | 61.61% | 60.96% | 60.82% | 61.78% | 59.82% | 56.96% | 57.83% | 51.36% |
Interest Expense | 159,900 | 159,400 | 162,700 | 166,900 | 166,200 | 178,000 | 157,700 | 117,000 | 123,500 | 117,400 | 119,400 | 151,400 | 132,200 | 116,900 | 140,300 | 134,000 | 108,200 | 0 | 0 | 0 | 0 |
EBITDA | 4,380,200 | 3,788,300 | 3,365,300 | 2,989,900 | 3,137,800 | 3,129,400 | 2,929,900 | 2,509,700 | 2,448,100 | 2,228,600 | 2,017,000 | 1,891,700 | 1,945,100 | 2,149,600 | 1,961,000 | 1,715,400 | 1,719,536 | 1,156,146 | 693,638 | 565,157 | 386,669 |
Depreciation and Amortization | 339,700 | 352,600 | 2,003,500 | 2,044,500 | 2,246,200 | 2,280,200 | 1,764,100 | 1,334,100 | 1,490,400 | 129,200 | 132,600 | 135,100 | 136,900 | 128,500 | 129,900 | 126,300 | 137,341 | 105,653 | 72,783 | 68,221 | 56,928 |
Income Before Tax | 4,450,800 | 4,153,600 | 3,490,300 | 3,373,600 | 2,722,100 | 2,689,600 | 2,777,800 | 2,526,300 | 2,287,600 | 1,956,800 | 1,771,400 | 1,601,000 | 1,693,400 | 1,936,500 | 1,721,900 | 1,437,500 | 1,247,964 | 1,095,802 | 671,657 | 508,379 | 367,656 |
Income Tax Expense | 985,000 | 927,400 | 799,300 | 736,700 | 615,700 | 573,800 | 814,100 | -1,537,100 | 753,500 | 709,800 | 644,500 | 622,900 | 786,700 | 122,100 | 769,800 | 611,700 | 532,478 | 437,269 | 264,309 | 201,522 | 148,101 |
Net Income | 3,432,400 | 3,226,200 | 2,691,000 | 2,636,400 | 2,105,200 | 2,116,500 | 1,962,200 | 4,063,400 | 1,534,100 | 1,247,000 | 1,127,100 | 976,800 | 896,300 | 1,812,300 | 951,400 | 825,800 | 715,486 | 658,533 | 407,348 | 306,857 | 219,555 |
Net Income Margin | 56.80% | 57.83% | 53.61% | 56.22% | 43.11% | 43.48% | 45.53% | 111.49% | 42.67% | 37.48% | 36.21% | 33.27% | 30.75% | 55.24% | 31.67% | 31.61% | 27.94% | 37.50% | 37.37% | 31.40% | 29.17% |
EPS | 9.53 | 8.87 | 7.41 | 7.30 | 5.88 | 5.93 | 5.73 | 12.00 | 4.55 | 3.71 | 3.37 | 2.94 | 2.71 | 5.45 | 2.87 | 2.49 | 2.44 | 3.01 | 2.35 | 1.79 | 1.31 |
EPS Diluted | 9.51 | 8.86 | 7.40 | 7.29 | 5.87 | 5.91 | 5.71 | 11.94 | 4.53 | 3.69 | 3.35 | 2.92 | 2.70 | 5.43 | 2.86 | 2.48 | 2.43 | 2.99 | 2.32 | 1.76 | 1.28 |
Weighted Average Shares Out | - | 359,023 | 358,713 | 358,340 | 357,764 | 357,155 | 342,344 | 338,707 | 337,496 | 336,224 | 334,409 | 332,678 | 331,252 | 332,735 | 331,495 | 331,830 | 293,690 | 218,770 | 173,480 | 171,575 | 167,723 |
Weighted Average Shares Out Diluted | - | 359,500 | 359,181 | 358,929 | 358,524 | 358,239 | 343,737 | 340,226 | 338,966 | 337,894 | 336,063 | 334,398 | 332,319 | 333,810 | 332,475 | 332,740 | 294,835 | 220,535 | 175,620 | 174,195 | 172,054 |
Reported Currency: USD | Q3 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 2,322,100 | 2,912,000 | 2,720,100 | 2,834,900 | 1,633,200 | 1,551,400 | 1,374,500 | 1,903,600 | 1,868,600 | 1,692,600 | 1,366,100 | 2,469,700 | 1,604,700 | 1,042,300 | 855,200 | 260,600 | 297,895 | 845,312 | 969,504 | 610,891 | 357,562 |
Short Term Investments | 112,300 | 111,700 | 96,000 | 115,000 | 100,900 | 83,200 | 72,900 | 90,100 | 83,300 | 72,500 | 74,700 | 68,400 | 56,600 | 9,381,500 | 50,200 | 6,024,500 | 310,077 | 203,308 | 2,902,054 | 3,045,882 | 389,950 |
Cash + Short Term Investments | 2,434,400 | 3,023,700 | 2,816,100 | 2,949,900 | 1,734,100 | 1,634,600 | 1,447,400 | 1,993,700 | 1,951,900 | 1,765,100 | 1,440,800 | 2,538,100 | 1,661,300 | 10,423,800 | 905,400 | 6,285,100 | 607,972 | 1,048,620 | 3,871,558 | 3,656,773 | 747,512 |
Net Receivables | 629,400 | 535,600 | 483,200 | 434,500 | 461,300 | 491,800 | 553,300 | 359,700 | 364,400 | 357,800 | 341,200 | 302,700 | 267,500 | 289,400 | 297,500 | 248,300 | 660,900 | 194,727 | 126,291 | 86,980 | 78,825 |
Inventory | 0 | 0 | 135,254,100 | 157,954,400 | 86,786,500 | 37,081,300 | 39,457,000 | 44,185,300 | 37,573,500 | 35,585,000 | 40,603,800 | 21,395,100 | 6,624,800 | 0 | 0 | 0 | 129,738 | 42,649 | 24,303 | 0 | 0 |
Other Current Assets | 100,079,000 | 91,330,900 | 135,779,000 | 158,377,400 | 87,088,500 | 37,441,400 | 39,886,000 | 44,553,100 | 37,715,200 | 35,781,600 | 40,763,300 | 21,564,800 | 6,789,100 | 9,566,500 | 4,184,600 | 6,147,500 | 17,842,600 | 3,743,708 | 32,403 | 39,669 | 1,868,528 |
Total Current Assets | 103,142,800 | 94,890,200 | 139,078,300 | 161,761,800 | 89,283,900 | 39,567,800 | 41,886,700 | 46,906,500 | 40,031,500 | 37,904,500 | 42,545,300 | 24,405,600 | 8,717,900 | 10,945,800 | 5,387,500 | 6,699,000 | 19,111,528 | 4,987,055 | 4,030,252 | 3,783,422 | 2,694,865 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 386,200 | 744,300 | 455,500 | 505,300 | 579,200 | 544,000 | 448,700 | 399,700 | 425,200 | 491,700 | 508,900 | 513,400 | 724,000 | 821,900 | 786,700 | 738,500 | 707,215 | 377,452 | 168,755 | 153,329 | 131,361 |
Goodwill | 10,514,100 | 10,495,300 | 10,482,500 | 10,528,000 | 10,798,800 | 10,742,500 | 10,805,300 | 7,569,000 | 7,569,000 | 7,569,000 | 7,569,000 | 7,569,000 | 7,566,900 | 7,984,000 | 7,983,600 | 7,549,200 | 7,519,209 | 5,049,211 | 11,496 | 0 | 0 |
Intangible Assets | 17,175,300 | 20,225,500 | 20,445,000 | 20,707,300 | 22,040,600 | 22,293,000 | 22,675,400 | 19,521,600 | 19,617,100 | 19,713,200 | 19,812,700 | 19,916,500 | 20,029,000 | 17,040,500 | 20,493,800 | 20,228,500 | 20,351,373 | 9,783,789 | 12,776 | 0 | 0 |
Long Term Investments | 0 | 0 | 1,413,400 | -5,390,400 | -5,607,000 | -5,635,200 | -5,665,900 | -4,857,700 | -7,291,000 | -7,358,300 | -7,302,700 | -7,249,700 | -7,413,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 134,400 | 5,361,100 | 5,390,400 | 5,607,000 | 5,635,200 | 5,665,900 | 4,857,700 | 7,291,000 | 7,358,300 | 7,302,700 | 7,249,700 | 7,413,300 | 0 | 0 | 0 | 0 | 0 | 30,941 | 0 | 0 |
Other Non-Current Assets | 6,576,700 | 3,216,400 | -3,060,100 | 3,277,900 | 1,957,100 | 2,068,000 | 1,659,600 | 1,394,400 | 1,726,600 | 1,693,100 | 1,805,600 | 1,873,300 | 1,825,400 | 3,966,500 | 393,300 | 435,800 | 469,329 | 108,690 | 52,285 | 32,643 | 31,240 |
Total Non-Current Assets | 34,652,300 | 34,815,900 | 35,097,400 | 35,018,500 | 35,375,700 | 35,647,500 | 35,589,000 | 28,884,700 | 29,337,900 | 29,467,000 | 29,696,200 | 29,872,200 | 30,145,300 | 29,812,900 | 29,657,400 | 28,952,000 | 29,047,126 | 15,319,142 | 276,253 | 185,972 | 162,601 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 137,795,100 | 129,706,100 | 174,175,700 | 196,780,300 | 124,659,600 | 75,215,300 | 77,475,700 | 75,791,200 | 69,369,400 | 67,371,500 | 72,241,500 | 54,277,800 | 38,863,200 | 40,758,700 | 35,044,900 | 35,651,000 | 48,158,654 | 20,306,197 | 4,306,505 | 3,969,394 | 2,857,466 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 129,900 | 90,600 | 121,400 | 48,800 | 69,300 | 61,900 | 116,000 | 31,300 | 26,200 | 28,700 | 36,900 | 36,200 | 41,700 | 31,100 | 51,800 | 46,700 | 71,000 | 58,965 | 25,552 | 23,553 | 23,045 |
Short Term Debt | 749,700 | 55,100 | 74,100 | 749,400 | 0 | 0 | 574,200 | 0 | 0 | 0 | 2,300 | 749,900 | 749,700 | 0 | 420,500 | 299,800 | 249,875 | 164,435 | 521,180 | 0 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 5,361,100 | 0 | -52,200 | -49,700 | 0 | -44,185,300 | -37,542,700 | -35,553,000 | -40,566,800 | 0 | 0 | 0 | 0 | 0 | 4,545 | 2,872 | 4,068 | 0 | 0 |
Other Current Liabilities | 99,942,200 | 93,271,200 | 137,492,000 | 159,600,200 | 88,128,600 | 38,460,600 | 40,582,400 | 45,641,600 | 38,919,400 | 36,795,800 | 41,492,000 | 22,524,900 | 6,825,500 | 9,584,100 | 4,308,900 | 6,177,100 | 17,860,747 | 3,849,791 | 2,204,554 | 2,806,374 | 2,002,578 |
Total Current Liabilities | 100,821,800 | 93,416,900 | 137,687,500 | 160,398,400 | 88,197,900 | 38,522,500 | 41,272,600 | 45,672,900 | 38,945,600 | 36,824,500 | 41,531,200 | 23,311,000 | 7,616,900 | 9,615,200 | 4,781,200 | 6,523,600 | 18,642,975 | 4,076,063 | 2,755,354 | 2,829,927 | 2,025,623 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,677,700 | 3,828,800 | 3,873,700 | 3,221,000 | 4,019,800 | 4,349,500 | 3,826,800 | 2,233,100 | 2,231,200 | 2,241,400 | 2,107,900 | 2,107,200 | 2,106,800 | 2,106,800 | 2,104,800 | 2,014,700 | 2,966,079 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 147,435,500 | 169,564,500 | 98,392,700 | 49,128,100 | 51,574,700 | 53,423,900 | 49,183,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 5,310,000 | 0 | 5,361,100 | 5,390,400 | 5,607,000 | 5,635,200 | 5,665,900 | 4,857,700 | 7,291,000 | 7,358,300 | 7,302,700 | 7,249,700 | 7,413,300 | 7,226,800 | 7,840,400 | 7,645,900 | 7,728,286 | 3,848,240 | 0 | 0 | 0 |
Other Non-Current Liabilities | 769,400 | 5,722,500 | 5,735,800 | 5,761,600 | 6,090,400 | 6,184,000 | 6,411,000 | 5,473,400 | 7,851,900 | 7,741,700 | 7,678,900 | 7,699,100 | 7,633,800 | 187,600 | 191,500 | 165,800 | 132,735 | 76,257 | 32,059 | 20,783 | 19,246 |
Total Non-Current Liabilities | 8,757,100 | 9,551,300 | 9,609,500 | 8,982,600 | 10,110,200 | 10,533,500 | 10,237,800 | 7,706,500 | 10,083,100 | 9,995,200 | 9,786,800 | 9,806,300 | 9,740,600 | 9,521,200 | 10,136,700 | 9,826,400 | 10,827,110 | 3,924,497 | 32,059 | 20,783 | 19,246 |
Total Liabilities | 109,578,900 | 102,968,200 | 147,297,000 | 169,381,000 | 98,308,100 | 49,056,000 | 51,510,400 | 53,379,400 | 49,028,700 | 46,819,700 | 51,318,000 | 33,117,300 | 17,357,500 | 19,136,400 | 14,917,900 | 16,350,000 | 29,470,085 | 8,000,560 | 2,787,413 | 2,850,710 | 2,044,869 |
Common Stock | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,400 | 3,400 | 3,400 | 3,400 | 3,300 | 3,300 | 700 | 700 | 700 | 664 | 533 | 348 | 345 | 341 |
Retained Earnings | 5,848,200 | 4,455,200 | 4,746,800 | 5,151,900 | 4,995,900 | 5,008,700 | 4,855,300 | 4,497,200 | 2,524,500 | 2,907,600 | 3,317,300 | 3,494,600 | 3,993,400 | 4,324,600 | 2,885,800 | 2,239,900 | 1,719,733 | 1,619,440 | 1,116,209 | 796,398 | 552,801 |
Accumulated Other Comprehensive Income/Loss | -10,900 | -55,600 | -133,300 | 53,500 | 134,900 | 3,400 | 5,300 | 14,300 | -14,100 | -80,800 | 6,200 | 152,000 | 209,300 | 111,600 | -104,100 | -126,200 | -160,279 | -3,102 | -2,979 | -2,907 | -1,595 |
Total Stockholders Equity | 28,216,200 | 26,737,900 | 26,878,700 | 27,399,300 | 26,319,900 | 26,128,900 | 25,918,500 | 22,411,800 | 20,340,700 | 20,551,800 | 20,923,500 | 21,154,800 | 21,419,100 | 21,552,000 | 20,058,900 | 19,301,000 | 18,688,569 | 12,305,637 | 1,519,092 | 1,118,684 | 812,597 |
Total Investments | 112,300 | 111,700 | 96,000 | 115,000 | 100,900 | 83,200 | 72,900 | 90,100 | 83,300 | 72,500 | 74,700 | 68,400 | 56,600 | 9,381,500 | 50,200 | 6,024,500 | 310,077 | 203,308 | 2,902,054 | 3,045,882 | 389,950 |
Total Debt | 3,427,400 | 3,883,900 | 3,438,400 | 3,445,100 | 3,443,800 | 3,743,200 | 4,401,000 | 2,233,100 | 2,231,200 | 2,241,400 | 2,107,900 | 2,857,100 | 2,856,500 | 2,106,800 | 2,525,300 | 2,314,500 | 3,672,762 | 164,435 | 521,180 | 0 | 0 |
Net Debt | 1,105,300 | 971,900 | 718,300 | 610,200 | 1,810,600 | 2,191,800 | 3,026,500 | 329,500 | 362,600 | 548,800 | 741,800 | 387,400 | 1,251,800 | 1,064,500 | 1,670,100 | 2,053,900 | 3,374,867 | -680,877 | -448,324 | -610,891 | -357,562 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 3,478,800 | 3,226,200 | 2,691,000 | 2,636,900 | 2,106,400 | 2,115,800 | 1,963,700 | 4,063,400 | 1,534,100 | 1,247,000 | 1,126,900 | 978,100 | 906,700 | 1,814,400 | 952,100 | 825,800 | 715,486 | 658,533 | 407,348 | 306,857 | 219,555 |
Depreciation & Amortization | 339,700 | 352,600 | 362,600 | 385,400 | 464,400 | 473,300 | 248,700 | 208,500 | 225,300 | 228,600 | 233,200 | 238,100 | 253,100 | 260,500 | 258,000 | 251,400 | 238,371 | 142,695 | 75,323 | 68,221 | 56,928 |
Deferred Income Tax | -71,100 | -75,000 | -23,200 | 34,800 | -41,600 | -3,700 | 114,300 | -2,357,800 | -83,000 | 63,300 | 78,900 | -6,000 | 82,200 | -658,700 | 22,300 | -56,900 | -115,111 | -50,583 | -24,847 | -3,245 | 4,263 |
Stock Based Compensation | 86,700 | 82,900 | 84,300 | 75,200 | 96,000 | 73,100 | 96,500 | 58,000 | 66,200 | 60,800 | 54,800 | 54,400 | 61,400 | 51,300 | 40,900 | 33,400 | 0 | 22,846 | 16,359 | 0 | 0 |
Change in Working Capital | -108,100 | -95,200 | -95,200 | -161,800 | 59,200 | -34,600 | 49,700 | -16,700 | -3,300 | -155,200 | -200,100 | -15,300 | -2,000 | -142,000 | 38,700 | -31,800 | -34,885 | 4,026 | -9,402 | -39,288 | -17,418 |
Accounts Receivable | -42,100 | -51,500 | -51,100 | -45,700 | 28,200 | 60,800 | -65,500 | 6,000 | -8,100 | -17,300 | -38,500 | -35,500 | -300 | -13,200 | -28,700 | -14,400 | 0 | -49,926 | -35,878 | 14 | -14 |
Inventory | 0 | 0 | 0 | 0 | -19,200 | -17,700 | 73,700 | -1,500 | 24,500 | -115,900 | -148,000 | 30,600 | 48,100 | -93,900 | -18,300 | -168,500 | 0 | 39,254 | 24,130 | 0 | 0 |
Accounts Payable | 46,000 | -30,800 | 72,500 | -18,600 | 7,400 | -54,100 | 32,300 | 5,100 | -2,600 | -8,200 | 700 | -5,500 | 11,200 | -21,000 | 6,100 | -24,300 | 0 | 4,594 | 1,621 | 0 | 0 |
Other Working Capital | -108,400 | -12,900 | -116,600 | -97,500 | 42,800 | -23,600 | 9,200 | -26,300 | -17,100 | -13,800 | -14,300 | -4,900 | -61,000 | -13,900 | 79,600 | 175,400 | -34,885 | 10,104 | 725 | -39,302 | -17,404 |
Other Non-Cash Items | 156,800 | -37,700 | 36,500 | -568,100 | 31,200 | 48,900 | -32,100 | -115,000 | -23,300 | 70,800 | -2,300 | 31,200 | -84,600 | 20,800 | 44,400 | 61,200 | 361,780 | 36,857 | 6,915 | 59,048 | 65,478 |
Net Cash Provided by Operating Activities | 3,716,900 | 3,453,800 | 3,056,000 | 2,402,400 | 2,715,600 | 2,672,800 | 2,440,800 | 1,840,400 | 1,716,000 | 1,515,300 | 1,291,400 | 1,280,500 | 1,216,800 | 1,346,300 | 1,356,400 | 1,083,100 | 1,197,197 | 814,374 | 471,696 | 391,593 | 328,806 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -88,600 | -76,400 | -89,700 | -127,200 | -197,500 | -245,600 | -116,700 | -81,900 | -91,800 | -114,200 | -140,700 | -125,600 | -141,800 | -172,200 | -160,000 | -157,900 | -200,102 | -163,644 | -87,810 | -85,627 | -67,496 |
Acquisitions Net | 91,900 | 95,500 | -402,000 | 144,700 | 20,800 | 89,600 | -1,774,700 | -1,300 | -300 | -16,700 | -59,300 | -4,000 | -188,300 | 172,200 | -37,000 | 0 | -3,476,035 | 116,010 | -20,231 | 0 | 0 |
Purchases of Investments | -1,800 | -4,100 | -4,400 | -7,800 | -11,100 | -15,400 | -10,000 | -3,000 | -45,900 | -35,300 | -38,300 | -36,600 | -32,500 | -10,200 | -10,200 | -159,900 | -367,554 | -129,125 | -44,772 | -70,063 | -120,182 |
Sales/Maturities of Investments | -79,600 | 5,900 | 6,300 | 9,400 | 12,300 | 18,800 | 11,800 | 266,100 | 191,700 | 184,100 | 37,500 | 164,300 | 5,100 | 11,300 | 59,100 | 865,700 | 375,201 | 203,801 | 73,668 | 75,231 | 68,329 |
Other Investing Activities | -9,400 | 0 | -400,100 | 39,300 | 22,000 | 93,000 | 22,500 | 261,800 | 145,500 | 7,000 | 1,700 | 192,400 | 151,500 | -154,700 | 39,700 | -3,100 | -80,578 | -105,680 | -6,715 | -1,874 | -6,487 |
Net Cash Used for Investing Activities | -77,700 | 20,900 | -489,800 | 58,400 | -175,500 | -152,600 | -1,889,600 | 179,900 | 53,700 | 17,900 | -199,100 | 190,500 | -206,000 | -153,600 | -108,400 | 544,800 | -3,749,068 | -78,638 | -85,860 | -82,333 | -125,836 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | -16,400 | -15,200 | 0 | 0 | -661,700 | 1,119,400 | 0 | 0 | 70,700 | -750,000 | -1,300 | 747,700 | -420,500 | 208,100 | -900,100 | 2,929,300 | 162,853 | 0 | 7,329 | -1,515 |
Common Stock Issued | -800 | 0 | 24,800 | 965,000 | 346,000 | 36,800 | 3,105,800 | 36,700 | 51,800 | 64,000 | 0 | 0 | 0 | 0 | 607,100 | 0 | 11,373 | 40,408 | 16,432 | 7,329 | 6,049 |
Common Stock Repurchased | -15,300 | -21,400 | -24,800 | -31,700 | -41,400 | -36,800 | -1,522,400 | -31,300 | -26,800 | -17,200 | 0 | 0 | 0 | -220,400 | -575,300 | -27,000 | -224,029 | -949,340 | 0 | 0 | 0 |
Dividends Paid | -3,565,500 | -3,235,500 | -2,633,500 | -2,189,300 | -2,110,000 | -1,695,900 | -2,149,900 | -1,993,500 | -1,787,200 | -1,343,400 | -1,496,800 | -599,100 | -1,224,300 | -372,800 | -912,800 | -305,600 | -615,193 | -151,582 | -87,537 | -63,260 | -35,066 |
Other Financing Activities | 12,214,600 | -45,087,400 | -22,708,200 | 72,098,000 | -306,800 | 16,800 | -447,900 | 8,200 | 193,500 | 83,200 | 50,900 | -5,600 | 28,200 | 8,100 | 19,500 | -432,500 | -85,653 | 37,733 | 43,882 | -7,329 | 0 |
Net Cash Used Provided by Financing Activities | 8,649,100 | -48,339,300 | -25,381,700 | 69,908,700 | -2,458,200 | -2,340,800 | -1,080,000 | -1,985,300 | -1,593,700 | -1,206,700 | -2,195,900 | -606,000 | -448,400 | -1,005,600 | -653,400 | -1,665,200 | 2,004,454 | -859,928 | -27,223 | -55,931 | -30,532 |
Effect of Forex Changes on Cash | -3,000,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 18,091,700 | -44,864,600 | -22,815,500 | 72,369,500 | 81,900 | 179,400 | -528,800 | 35,000 | 176,000 | 326,500 | -1,103,600 | 865,000 | 562,400 | 187,100 | 594,600 | -37,300 | -547,417 | -124,192 | 358,613 | 253,329 | 172,438 |
Cash at End of Period | 202,413,900 | 93,109,700 | 137,974,300 | 160,789,800 | 1,638,500 | 1,556,600 | 1,377,200 | 1,903,600 | 1,868,600 | 1,692,600 | 1,366,100 | 2,469,700 | 1,604,700 | 1,042,300 | 855,200 | 260,600 | 297,895 | 845,312 | 969,504 | 610,891 | 357,562 |
Cash at Start of Period | 184,322,200 | 137,974,300 | 160,789,800 | 88,420,300 | 1,556,600 | 1,377,200 | 1,906,000 | 1,868,600 | 1,692,600 | 1,366,100 | 2,469,700 | 1,604,700 | 1,042,300 | 855,200 | 260,600 | 297,900 | 845,312 | 969,504 | 610,891 | 357,562 | 185,124 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,716,900 | 3,453,800 | 3,056,000 | 2,402,400 | 2,715,600 | 2,672,800 | 2,440,800 | 1,840,400 | 1,716,000 | 1,515,300 | 1,291,400 | 1,280,500 | 1,216,800 | 1,346,300 | 1,356,400 | 1,083,100 | 1,197,197 | 814,374 | 471,696 | 391,593 | 328,806 |
Capital Expenditure | -88,600 | -76,400 | -89,700 | -127,200 | -197,500 | -245,600 | -116,700 | -81,900 | -91,800 | -114,200 | -140,700 | -125,600 | -141,800 | -172,200 | -160,000 | -157,900 | -200,102 | -163,644 | -87,810 | -85,627 | -67,496 |
Free Cash Flow | 3,628,300 | 3,377,400 | 2,966,300 | 2,275,200 | 2,518,100 | 2,427,200 | 2,324,100 | 1,758,500 | 1,624,200 | 1,401,100 | 1,150,700 | 1,154,900 | 1,075,000 | 1,174,100 | 1,196,400 | 925,200 | 997,095 | 650,730 | 383,886 | 305,966 | 261,310 |